investorscraft@gmail.com

Intrinsic ValueGiken Ltd. (6289.T)

Previous Close¥2,001.00
Intrinsic Value
Upside potential
Previous Close
¥2,001.00

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Giken Ltd. operates as a specialized manufacturer of construction machinery, with a focus on hydraulic pile jacking systems and automated parking solutions. The company serves infrastructure and urban development projects, leveraging its proprietary technology in pile driving and foundation work. Its product portfolio includes clamp cranes, auxiliary equipment, and automated parking systems, positioning it as a niche player in Japan's industrial machinery sector. Giken's market position is reinforced by its long-standing expertise since 1967, catering to domestic construction demands while exploring international opportunities. The firm's automated parking facilities address urban space constraints, aligning with smart city trends. Despite competition from larger conglomerates, Giken maintains differentiation through engineering precision and aftermarket support for its specialized machinery.

Revenue Profitability And Efficiency

Giken reported revenue of JPY 29.5 billion for FY2024, with net income of JPY 2.4 billion, reflecting an 8.3% net margin. Operating cash flow stood at JPY 3.1 billion, demonstrating solid conversion from earnings. Capital expenditures of JPY -1.2 billion suggest moderate reinvestment, with free cash flow generation supporting financial flexibility. The company's efficiency metrics indicate disciplined cost management in its capital-intensive operations.

Earnings Power And Capital Efficiency

Diluted EPS of JPY 90.97 highlights earnings stability in the machinery segment. With minimal debt (JPY 299 million) against JPY 10.2 billion in cash, Giken maintains strong capital efficiency. The firm's asset-light approach to specialized equipment manufacturing allows for scalable margins, though cyclical exposure to construction activity warrants monitoring.

Balance Sheet And Financial Health

The balance sheet remains robust with a net cash position of JPY 9.9 billion, representing 26.5% of market capitalization. Debt-to-equity is negligible at 0.03x, ensuring low financial risk. Current assets comfortably cover liabilities, supported by JPY 10.2 billion in cash equivalents. This conservative structure provides resilience against industry downturns.

Growth Trends And Dividend Policy

Recent performance suggests stable rather than high-growth operations, typical for mature industrial equipment firms. The JPY 42 per share dividend implies a 1.1% yield, with payout ratios indicating sustainable distributions. Growth prospects hinge on adoption of automated parking systems and international expansion of its pile driving technology.

Valuation And Market Expectations

At a JPY 37.4 billion market cap, Giken trades at 12.6x trailing earnings, below sector averages, reflecting its niche positioning. The 0.48 beta indicates lower volatility versus the broader market. Investors likely price in steady infrastructure demand but limited near-term catalysts.

Strategic Advantages And Outlook

Giken's durable competitive edge stems from patented pile jacking technology and first-mover advantage in automated parking. While domestic construction cycles pose short-term variability, urban densification trends support long-term demand. The outlook remains stable, with innovation in eco-friendly machinery and smart parking solutions as potential growth vectors.

Sources

Company filings, Bloomberg terminal data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount